It looks like the block reward is set to 25 in those images you posted.
i ½-ed the cash , but I did it when cash was at 710 a coin should be 355 .
I then bumped it a hair to 380 usd
I kept all numbers in cash.
Doing long term projections is my art and feel then pure science.
who the f really knows the actual price in 10 days 25 days 50 days 100 days. and who the f really knows the diff numbers I guessed 4%
Okay I see it now. Yeah difficulty has pretty much always been a tough variable to predict. It's even tougher now that most companies keep their new devices a secret.